[MHC] YoY TTM Result on 31-Dec-2003 [#4]

Stock
[MHC] MHC PLANTATIONS BHD
Announcement Date
25-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -3.76%
YoY- 9.79%
Quarter Report
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 20,623 17,948 31,347 59,968 57,061 33,137 17,010 3.26%
PBT 7,537 5,449 19,968 7,839 7,173 2,964 4,164 10.38%
Tax -1,833 -1,267 -2,640 -2,162 -2,006 -867 -1,544 2.89%
NP 5,704 4,182 17,328 5,677 5,167 2,097 2,620 13.83%
-
NP to SH 5,500 4,176 17,328 5,677 5,171 1,763 2,620 13.14%
-
Tax Rate 24.32% 23.25% 13.22% 27.58% 27.97% 29.25% 37.08% -
Total Cost 14,919 13,766 14,019 54,291 51,894 31,040 14,390 0.60%
-
Net Worth 149,705 130,074 124,820 111,423 109,404 105,690 91,546 8.53%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 149,705 130,074 124,820 111,423 109,404 105,690 91,546 8.53%
NOSH 84,104 84,464 70,123 70,077 63,239 63,287 55,820 7.06%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 27.66% 23.30% 55.28% 9.47% 9.06% 6.33% 15.40% -
ROE 3.67% 3.21% 13.88% 5.09% 4.73% 1.67% 2.86% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 24.52 21.25 44.70 85.57 90.23 52.36 30.47 -3.55%
EPS 6.54 4.94 24.71 8.10 8.18 2.79 4.69 5.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.78 1.54 1.78 1.59 1.73 1.67 1.64 1.37%
Adjusted Per Share Value based on latest NOSH - 70,077
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 10.49 9.13 15.95 30.51 29.03 16.86 8.65 3.26%
EPS 2.80 2.12 8.82 2.89 2.63 0.90 1.33 13.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7617 0.6618 0.6351 0.5669 0.5566 0.5377 0.4658 8.53%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.40 0.37 0.52 0.55 0.61 0.48 0.39 -
P/RPS 1.63 1.74 1.16 0.64 0.68 0.92 1.28 4.10%
P/EPS 6.12 7.48 2.10 6.79 7.46 17.23 8.31 -4.96%
EY 16.35 13.36 47.52 14.73 13.40 5.80 12.03 5.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.24 0.29 0.35 0.35 0.29 0.24 -1.43%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/07 22/02/06 25/02/05 25/03/04 27/02/03 26/02/02 - -
Price 0.54 0.38 0.47 0.57 0.60 0.58 0.00 -
P/RPS 2.20 1.79 1.05 0.67 0.66 1.11 0.00 -
P/EPS 8.26 7.69 1.90 7.04 7.34 20.82 0.00 -
EY 12.11 13.01 52.58 14.21 13.63 4.80 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.25 0.26 0.36 0.35 0.35 0.00 -

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment